Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.45% first-year return on $85,830 initial cash invested.
21.45%
Cash On Cash
12.42%
Cap Rate
2.09
DSCR
$5,229
Rent
$1,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,229 income − $3,695 expenses = $1,534 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,229
Total Expenses
$3,695
Mortgage P&I
31%
$1,600
Property Taxes
3%
$162
Home Insurance
3%
$156
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575